[RHBBANK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Cumulative Result
Revenue	10,568,789	10,776,708	10,413,246	9,577,195	8,022,726	7,153,144	6,149,070	9.43%
YoY %	-1.93%	3.49%	8.73%	19.38%	12.16%	16.33%	-	-
Horiz. %	171.88%	175.26%	169.35%	155.75%	130.47%	116.33%	100.00%	-
PBT	2,231,841	2,250,584	2,735,053	2,470,767	2,384,623	2,249,878	1,899,289	2.72%
YoY %	-0.83%	-17.71%	10.70%	3.61%	5.99%	18.46%	-	-
Horiz. %	117.51%	118.50%	144.00%	130.09%	125.55%	118.46%	100.00%	-
Tax	-544,253	-582,032	-671,589	-627,229	-594,854	-559,846	-470,744	2.44%
YoY %	6.49%	13.34%	-7.07%	-5.44%	-6.25%	-18.93%	-	-
Horiz. %	115.62%	123.64%	142.67%	133.24%	126.36%	118.93%	100.00%	-
NP	1,687,588	1,668,552	2,063,464	1,843,538	1,789,769	1,690,032	1,428,545	2.81%
YoY %	1.14%	-19.14%	11.93%	3.00%	5.90%	18.30%	-	-
Horiz. %	118.13%	116.80%	144.45%	129.05%	125.29%	118.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,681,624	1,664,972	2,038,000	1,831,190	1,784,742	1,687,913	1,420,258	2.85%
YoY %	1.00%	-18.30%	11.29%	2.60%	5.74%	18.85%	-	-
Horiz. %	118.40%	117.23%	143.50%	128.93%	125.66%	118.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	25.86%	24.55%	25.39%	24.95%	24.88%	24.79%	-
YoY %	-5.68%	5.34%	-3.31%	1.76%	0.28%	0.36%	-	-
Horiz. %	98.39%	104.32%	99.03%	102.42%	100.65%	100.36%	100.00%	-
Total Cost	8,881,201	9,108,156	8,349,782	7,733,657	6,232,957	5,463,112	4,720,525	11.09%
YoY %	-2.49%	9.08%	7.97%	24.08%	14.09%	15.73%	-	-
Horiz. %	188.14%	192.95%	176.88%	163.83%	132.04%	115.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,734,444	6,633,629	18,692,321	16,503,317	13,690,552	11,484,920	9,963,325	13.86%
YoY %	227.64%	-64.51%	13.26%	20.55%	19.20%	15.27%	-	-
Horiz. %	218.14%	66.58%	187.61%	165.64%	137.41%	115.27%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	481,205	424,812	153,425	409,443	499,050	553,760	567,672	-2.71%
YoY %	13.27%	176.89%	-62.53%	-17.96%	-9.88%	-2.45%	-	-
Horiz. %	84.77%	74.83%	27.03%	72.13%	87.91%	97.55%	100.00%	-
Div Payout %	28.62%	25.51%	7.53%	22.36%	27.96%	32.81%	39.97%	-
YoY %	12.19%	238.78%	-66.32%	-20.03%	-14.78%	-17.91%	-	-
Horiz. %	71.60%	63.82%	18.84%	55.94%	69.95%	82.09%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	21,734,444	6,633,629	18,692,321	16,503,317	13,690,552	11,484,920	9,963,325	13.86%
YoY %	227.64%	-64.51%	13.26%	20.55%	19.20%	15.27%	-	-
Horiz. %	218.14%	66.58%	187.61%	165.64%	137.41%	115.27%	100.00%	-
NOSH	4,010,045	2,601,423	2,557,089	2,511,920	2,259,167	2,179,301	2,151,906	10.92%
YoY %	54.15%	1.73%	1.80%	11.19%	3.66%	1.27%	-	-
Horiz. %	186.35%	120.89%	118.83%	116.73%	104.98%	101.27%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	15.97%	15.48%	19.82%	19.25%	22.31%	23.63%	23.23%	-
YoY %	3.17%	-21.90%	2.96%	-13.72%	-5.59%	1.72%	-	-
Horiz. %	68.75%	66.64%	85.32%	82.87%	96.04%	101.72%	100.00%	-
ROE	7.74%	25.10%	10.90%	11.10%	13.04%	14.70%	14.25%	-
YoY %	-69.16%	130.28%	-1.80%	-14.88%	-11.29%	3.16%	-	-
Horiz. %	54.32%	176.14%	76.49%	77.89%	91.51%	103.16%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	263.56	414.26	407.23	381.27	355.12	328.23	285.75	-1.33%
YoY %	-36.38%	1.73%	6.81%	7.36%	8.19%	14.87%	-	-
Horiz. %	92.23%	144.97%	142.51%	133.43%	124.28%	114.87%	100.00%	-
EPS	43.60	24.20	79.70	72.90	79.00	77.50	66.00	-6.67%
YoY %	80.17%	-69.64%	9.33%	-7.72%	1.94%	17.42%	-	-
Horiz. %	66.06%	36.67%	120.76%	110.45%	119.70%	117.42%	100.00%	-
DPS	12.00	16.33	6.00	16.30	22.09	25.41	26.38	-12.29%
YoY %	-26.52%	172.17%	-63.19%	-26.21%	-13.07%	-3.68%	-	-
Horiz. %	45.49%	61.90%	22.74%	61.79%	83.74%	96.32%	100.00%	-
NAPS	5.42	2.55	7.31	6.57	6.06	5.27	4.63	2.65%
YoY %	112.55%	-65.12%	11.26%	8.42%	14.99%	13.82%	-	-
Horiz. %	117.06%	55.08%	157.88%	141.90%	130.89%	113.82%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,535,261
RPS	246.57	251.42	242.94	223.43	187.17	166.88	143.46	9.43%
YoY %	-1.93%	3.49%	8.73%	19.37%	12.16%	16.33%	-	-
Horiz. %	171.87%	175.25%	169.34%	155.74%	130.47%	116.33%	100.00%	-
EPS	39.23	38.84	47.55	42.72	41.64	39.38	33.13	2.85%
YoY %	1.00%	-18.32%	11.31%	2.59%	5.74%	18.87%	-	-
Horiz. %	118.41%	117.24%	143.53%	128.95%	125.69%	118.87%	100.00%	-
DPS	11.23	9.91	3.58	9.55	11.64	12.92	13.24	-2.70%
YoY %	13.32%	176.82%	-62.51%	-17.96%	-9.91%	-2.42%	-	-
Horiz. %	84.82%	74.85%	27.04%	72.13%	87.92%	97.58%	100.00%	-
NAPS	5.0706	1.5476	4.3609	3.8502	3.194	2.6794	2.3244	13.86%
YoY %	227.64%	-64.51%	13.26%	20.54%	19.21%	15.27%	-	-
Horiz. %	218.15%	66.58%	187.61%	165.64%	137.41%	115.27%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	4.71	5.67	7.62	7.90	7.69	7.48	8.72	-
P/RPS	1.79	1.37	1.87	2.07	2.17	2.28	3.05	-8.49%
YoY %	30.66%	-26.74%	-9.66%	-4.61%	-4.82%	-25.25%	-	-
Horiz. %	58.69%	44.92%	61.31%	67.87%	71.15%	74.75%	100.00%	-
P/EPS	11.23	8.86	9.56	10.84	9.73	9.66	13.21	-2.66%
YoY %	26.75%	-7.32%	-11.81%	11.41%	0.72%	-26.87%	-	-
Horiz. %	85.01%	67.07%	72.37%	82.06%	73.66%	73.13%	100.00%	-
EY	8.90	11.29	10.46	9.23	10.27	10.35	7.57	2.73%
YoY %	-21.17%	7.93%	13.33%	-10.13%	-0.77%	36.72%	-	-
Horiz. %	117.57%	149.14%	138.18%	121.93%	135.67%	136.72%	100.00%	-
DY	2.55	2.88	0.79	2.06	2.87	3.40	3.03	-2.83%
YoY %	-11.46%	264.56%	-61.65%	-28.22%	-15.59%	12.21%	-	-
Horiz. %	84.16%	95.05%	26.07%	67.99%	94.72%	112.21%	100.00%	-
P/NAPS	0.87	2.22	1.04	1.20	1.27	1.42	1.88	-12.04%
YoY %	-60.81%	113.46%	-13.33%	-5.51%	-10.56%	-24.47%	-	-
Horiz. %	46.28%	118.09%	55.32%	63.83%	67.55%	75.53%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	26/02/16	27/02/15	24/02/14	26/02/13	28/02/12	22/02/11	-
Price	4.93	5.35	7.96	7.77	7.76	7.80	8.17	-
P/RPS	1.87	1.29	1.95	2.04	2.19	2.38	2.86	-6.83%
YoY %	44.96%	-33.85%	-4.41%	-6.85%	-7.98%	-16.78%	-	-
Horiz. %	65.38%	45.10%	68.18%	71.33%	76.57%	83.22%	100.00%	-
P/EPS	11.76	8.36	9.99	10.66	9.82	10.07	12.38	-0.85%
YoY %	40.67%	-16.32%	-6.29%	8.55%	-2.48%	-18.66%	-	-
Horiz. %	94.99%	67.53%	80.69%	86.11%	79.32%	81.34%	100.00%	-
EY	8.51	11.96	10.01	9.38	10.18	9.93	8.08	0.86%
YoY %	-28.85%	19.48%	6.72%	-7.86%	2.52%	22.90%	-	-
Horiz. %	105.32%	148.02%	123.89%	116.09%	125.99%	122.90%	100.00%	-
DY	2.43	3.05	0.75	2.10	2.85	3.26	3.23	-4.62%
YoY %	-20.33%	306.67%	-64.29%	-26.32%	-12.58%	0.93%	-	-
Horiz. %	75.23%	94.43%	23.22%	65.02%	88.24%	100.93%	100.00%	-
P/NAPS	0.91	2.10	1.09	1.18	1.28	1.48	1.76	-10.40%
YoY %	-56.67%	92.66%	-7.63%	-7.81%	-13.51%	-15.91%	-	-
Horiz. %	51.70%	119.32%	61.93%	67.05%	72.73%	84.09%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

876

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

542

HLIND

HONG LEONG INDUSTRIES BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

MYEG

MY E.G. SERVICES BHD

295

CAPITALA

CAPITAL A BERHAD

223

PBBANK

PUBLIC BANK BHD

205

SAPNRG

SAPURA ENERGY BERHAD

205

Daily Stocks

HSI-CVZ

0.18

+0.01

129,619,100

MYEG

0.925

+0.01

86,087,500

TWL

0.03

0.00

84,206,000

HSI-HUS

0.085

-0.005

36,516,300

CAPITALA

0.765

+0.03

27,846,400

INGENIEU

0.115

0.00

21,931,200

PWRWELL

0.47

+0.025

21,082,400

MINETEC

0.15

+0.005

20,397,000

MINETEC-PA

0.06

0.00

19,218,900

WONG-WA

0.085

-0.005

18,105,300

More active Stocks

MPI

29.96

+0.46

6,300

HUMEIND-LA

3.90

+0.40

6,100

DLADY

34.50

+0.30

1,700

HEIM

23.38

+0.24

18,200

CHINHIN

5.20

+0.20

70,400

PANAMY

19.20

+0.20

1,500

PBA

2.01

+0.19

886,700

APOLLO

6.68

+0.19

66,800

UNIMECH

1.77

+0.15

1,100

AAX

1.48

+0.11

8,440,000

More gainer Stocks

UTDPLT

24.46

-0.44

169,200

NESTLE

126.90

-0.30

6,700

HSI-HS4

0.255

-0.225

5,000

HSI-HUZ

0.50

-0.22

33,500

HSI-HS3

0.45

-0.155

1,200

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-HC

0.655

-0.095

20,700

MFCB

4.58

-0.09

162,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More